Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Hitachi, Ltd. (6501.T)

Company Dividend Discount ModelIndustry: ConglomeratesSector: Industrials

Valuation Snapshot

Stable Growth$1,924.84 - $3,391.71$2,547.31
Multi-Stage$1,544.31 - $1,682.94$1,612.39
Blended Fair Value$2,079.85
Current Price$4,205.00
Upside-50.54%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS15.57%13.05%41.1431.4128.0724.1821.0219.9516.8014.7012.6112.60
YoY Growth--30.98%11.89%16.06%15.05%5.36%18.79%14.25%16.63%0.05%4.44%
Dividend Yield--0.98%0.84%1.58%1.88%1.65%2.93%2.08%1.88%1.83%2.97%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)632,603.00
(-) Cash Dividends Paid (M)197,841.00
(=) Cash Retained (M)434,762.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)126,520.6079,075.3847,445.23
Cash Retained (M)434,762.00434,762.00434,762.00
(-) Cash Required (M)-126,520.60-79,075.38-47,445.23
(=) Excess Retained (M)308,241.40355,686.63387,316.78
(/) Shares Outstanding (M)4,595.854,595.854,595.85
(=) Excess Retained per Share67.0777.3984.28
LTM Dividend per Share43.0543.0543.05
(+) Excess Retained per Share67.0777.3984.28
(=) Adjusted Dividend110.12120.44127.32
WACC / Discount Rate11.54%11.54%11.54%
Growth Rate5.50%6.50%7.50%
Fair Value$1,924.84$2,547.31$3,391.71
Upside / Downside-54.22%-39.42%-19.34%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)632,603.00673,722.20717,514.14764,152.56813,822.47866,720.93892,722.56
Payout Ratio31.27%43.02%54.76%66.51%78.25%90.00%92.50%
Projected Dividends (M)197,841.00289,830.53392,942.81508,235.17636,855.34780,048.84825,768.37

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate11.54%11.54%11.54%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)257,415.02259,854.98262,294.93
Year 2 PV (M)309,962.31315,866.22321,825.82
Year 3 PV (M)356,068.87366,290.33376,705.55
Year 4 PV (M)396,277.90411,517.63427,192.75
Year 5 PV (M)431,092.65451,914.59473,533.43
PV of Terminal Value (M)5,346,610.165,604,853.435,872,980.28
Equity Value (M)7,097,426.927,410,297.187,734,532.77
Shares Outstanding (M)4,595.854,595.854,595.85
Fair Value$1,544.31$1,612.39$1,682.94
Upside / Downside-63.27%-61.66%-59.98%

High-Yield Dividend Screener

« Prev Page 15 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
1908.HKC&D International Investment Group Limited7.31%$1.1225.81%
2529.HKHollwin Urban Operation Service Group Co., Ltd7.31%$0.2224.64%
BMOB3.SABemobi Mobile Tech S.A.7.31%$1.6192.50%
CAMB3.SACambuci S.A.7.30%$0.7245.75%
CIP.AXCenturia Industrial REIT7.30%$0.2484.35%
NEO.BKNeo Corporate PCL7.30%$1.3550.11%
QTC.BKQTC Energy Public Company Limited7.30%$0.2597.23%
WHATS.BRWhat's Cooking Group NV/SA7.29%$8.2032.94%
C5H.IRCairn Homes plc7.28%$0.1544.15%
DOHI.QADoha Insurance Group Q.P.S.C.7.28%$0.1946.40%
STRN.SWSchlatter Industries AG7.28%$1.5052.09%
HDN.AXHomeCo Daily Needs REIT7.27%$0.1062.96%
IPCM.JKPT Jasa Armada Indonesia Tbk7.27%$26.1977.38%
O39.SIOversea-Chinese Banking Corporation Limited7.27%$1.4449.91%
THIP.BKThantawan Industry Public Company Limited7.27%$1.6450.43%
C6L.SISingapore Airlines Limited7.26%$0.4745.79%
SAPPE.BKSappe Public Company Limited7.26%$2.2382.18%
QIP.AXQANTM Intellectual Property Limited7.25%$0.1392.42%
KUOA.MXGrupo KUO, S.A.B. de C.V.7.24%$4.3464.64%
OYY.SIPropNex Limited7.24%$0.1493.41%
7035.KLCCK Consolidated Holdings Berhad7.23%$0.0976.61%
SOGN.OLSogn Sparebank7.22%$20.0011.36%
0QN6.LSF Urban Properties AG7.21%$7.2563.89%
WBC.AXWestpac Banking Corporation7.21%$2.8174.44%
120110.KSKolon Industries, Inc.7.20%$3,060.7698.52%
MILS3.SAMills Locação, Serviços e Logística S.A.7.20%$1.0181.51%
UZU.DEUzin Utz AG7.20%$5.1146.82%
3296.TNIPPON REIT Investment Corporation7.19%$7,108.4763.73%
600035.SSHubei Chutian Smart Communication Co.,Ltd.7.19%$0.2866.74%
036460.KSKorea Gas Corporation7.17%$2,752.5029.13%
HABITAT.SNAdministradora de Fondos de Pensiones Habitat S.A.7.17%$110.0070.97%
ITUB3.SAItaú Unibanco Holding S.A.7.17%$2.6064.54%
SAMF.JKPT Saraswanti Anugerah Makmur, Tbk7.17%$22.2285.61%
0HM0.LVGP N.V.7.16%$7.0036.73%
VLS.AXVita Life Sciences Limited7.16%$0.1855.52%
CRBN.ASCorbion N.V.7.15%$1.3455.86%
0586.HKChina Conch Venture Holdings Limited7.14%$0.6929.51%
600011.SSHuaneng Power International, Inc.7.14%$0.5357.39%
IFII.JKPT Indonesia Fibreboard Industry Tbk7.14%$16.0070.24%
UNTR.JKPT United Tractors Tbk7.14%$2,150.1250.66%
4987.TWOGodex International Co., Ltd7.12%$5.1885.38%
2328.HKPICC Property and Casualty Company Limited7.11%$1.1842.87%
CXSE3.SACaixa Seguridade Participações S.A.7.11%$1.1880.41%
PUB.PAPublicis Groupe S.A.7.11%$6.2349.76%
600057.SSXiamen Xiangyu Co., Ltd.7.10%$0.6177.47%
MYPK3.SAIochpe-Maxion S.A.7.09%$0.7051.81%
PRM-R.BKPrima Marine Public Company Limited7.09%$0.4949.90%
601187.SSXiamen Bank Co., Ltd.7.08%$0.5252.74%
014130.KSHanexpress.Co., Ltd7.07%$213.2520.61%
0NY3.LSTEF S.a.7.07%$9.1944.77%